Flat E14 1 bed 1 bath

Trinity Buoy Wharf, Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£34,571

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£53,679

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,264	£33,763	£34,607	£35,472	£36,536	£173,643
Total Expenses	£25,957	£26,053	£26,181	£26,311	£26,460	£130,963
Profit Before Tax	£7,307	£7,710	£8,426	£9,161	£10,076	£42,680
Profit After Tax	£5,918	£6,245	£6,825	£7,421	£8,162	£34,571
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£5,924	£6,250	£17,226	£25,985	£32,866	£88,250
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change